|
(単位:百万ドル)
|
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
1Q20
|
2Q20
|
3Q20
|
4Q20
|
1Q21
|
2Q21
|
3Q21
|
4Q21
|
1Q22
|
2Q22
|
3Q22
|
4Q22
|
1Q23
|
2Q23
|
3Q23
|
4Q23
|
1Q24
|
2Q24
|
3Q24
|
4Q24
|
1Q25
|
2Q25
|
3Q25
|
4Q25
|
|
売上高
|
87,037
|
89,693
|
92,353
|
101,042
|
109,251
|
121,394
|
120,475
|
115,909
|
119,189
|
112,745
|
111,554
|
109,635
|
103,828
|
102,853
|
108,390
|
106,018
|
101,760
|
106,158
|
103,566
|
82,621
|
64,758
|
71,360
|
65,679
|
57,691
|
47,105
|
56,360
|
56,767
|
58,376
|
61,090
|
60,825
|
64,415
|
50,832
|
65,436
|
71,456
|
74,187
|
-
|
61,646
|
67,491
|
65,049
|
63,024
|
56,158
|
32,605
|
46,199
|
45,738
|
59,147
|
67,742
|
73,786
|
84,965
|
90,500
|
115,681
|
112,070
|
95,429
|
86,564
|
82,914
|
90,760
|
84,344
|
83,083
|
93,060
|
90,016
|
83,426
|
83,130
|
81,506
|
85,294
|
82,308
|
|
売上成長率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-1.1
|
0.1
|
-12.4
|
-5.3
|
-1.3
|
|
販売管理費
|
3,514
|
3,607
|
3,707
|
3,855
|
3,627
|
3,681
|
3,764
|
3,911
|
3,601
|
3,486
|
3,468
|
3,322
|
3,118
|
3,268
|
3,150
|
3,341
|
3,132
|
3,169
|
3,169
|
3,128
|
2,713
|
2,831
|
2,967
|
2,990
|
2,593
|
2,646
|
2,736
|
2,824
|
2,599
|
2,628
|
2,725
|
3,004
|
2,747
|
2,993
|
2,892
|
2,848
|
2,770
|
2,827
|
2,753
|
3,048
|
2,579
|
2,409
|
2,444
|
2,736
|
2,428
|
2,345
|
2,287
|
2,514
|
2,409
|
2,530
|
2,324
|
2,832
|
2,390
|
2,449
|
2,489
|
2,591
|
2,495
|
2,568
|
2,296
|
2,617
|
2,540
|
2,528
|
3,032
|
3,028
|
|
営業費用
|
78,183
|
79,780
|
82,440
|
89,859
|
95,087
|
106,867
|
106,650
|
104,568
|
106,538
|
101,172
|
98,386
|
97,473
|
92,769
|
93,701
|
98,183
|
96,144
|
91,546
|
97,496
|
94,080
|
77,187
|
60,983
|
67,159
|
61,595
|
57,179
|
46,977
|
55,298
|
55,451
|
60,399
|
57,369
|
58,720
|
60,582
|
49,018
|
60,971
|
66,989
|
67,525
|
63,774
|
59,336
|
64,459
|
60,328
|
60,759
|
56,416
|
34,245
|
46,571
|
73,153
|
55,555
|
61,435
|
64,180
|
73,236
|
81,944
|
90,748
|
86,648
|
76,587
|
69,761
|
71,258
|
77,061
|
73,719
|
70,714
|
79,395
|
76,990
|
73,613
|
71,530
|
70,801
|
74,362
|
74,277
|
|
経常(税引前)利益
|
-
|
-
|
-
|
-
|
18,917
|
18,619
|
18,680
|
17,041
|
17,515
|
26,191
|
17,320
|
17,700
|
16,038
|
12,768
|
14,189
|
14,716
|
15,227
|
14,151
|
13,410
|
8,842
|
6,635
|
6,954
|
5,749
|
2,628
|
1,730
|
2,396
|
3,226
|
617
|
5,918
|
4,156
|
5,583
|
3,017
|
7,240
|
6,512
|
9,080
|
8,121
|
4,289
|
4,632
|
4,721
|
6,414
|
-258
|
-1,640
|
-372
|
-26,613
|
3,592
|
6,307
|
9,606
|
11,729
|
8,556
|
24,933
|
25,422
|
18,842
|
16,803
|
11,656
|
13,699
|
10,625
|
12,369
|
13,665
|
13,026
|
9,813
|
11,600
|
10,705
|
10,932
|
8,031
|
|
経常(税引前)利益率(%)
|
-
|
-
|
-
|
-
|
17.3
|
15.3
|
15.5
|
14.7
|
14.7
|
23.2
|
15.5
|
16.1
|
15.4
|
12.4
|
13.1
|
13.9
|
15.0
|
13.3
|
12.9
|
10.7
|
10.2
|
9.7
|
8.8
|
4.6
|
3.7
|
4.3
|
5.7
|
1.1
|
9.7
|
6.8
|
8.7
|
5.9
|
11.1
|
9.1
|
12.2
|
-
|
7.0
|
6.9
|
7.3
|
10.2
|
-0.5
|
-5.0
|
-0.8
|
-58.2
|
6.1
|
9.3
|
13.0
|
13.8
|
9.5
|
21.6
|
22.7
|
19.7
|
19.4
|
14.1
|
15.1
|
12.6
|
14.9
|
14.7
|
14.5
|
11.8
|
14.0
|
13.1
|
12.8
|
9.8
|
|
法人税等合計
|
5,493
|
4,960
|
5,297
|
5,811
|
8,004
|
7,721
|
8,009
|
7,317
|
7,716
|
8,537
|
7,394
|
7,398
|
6,277
|
5,793
|
6,120
|
6,073
|
5,857
|
5,034
|
5,064
|
2,060
|
1,560
|
2,692
|
1,365
|
-202
|
-51
|
715
|
337
|
-1,407
|
1,828
|
892
|
1,498
|
-5,392
|
2,457
|
2,526
|
2,634
|
1,915
|
1,883
|
1,241
|
1,474
|
684
|
512
|
-471
|
337
|
-6,010
|
796
|
1,526
|
2,664
|
2,650
|
2,806
|
6,359
|
5,224
|
5,787
|
4,960
|
3,503
|
4,353
|
2,613
|
3,803
|
4,094
|
4,055
|
1,858
|
3,567
|
3,351
|
3,164
|
1,422
|
|
実効税率(%)
|
-
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.9
|
30.8
|
31.3
|
28.9
|
17.7
|
|
純利益
|
6,575
|
7,746
|
7,561
|
9,516
|
10,913
|
10,898
|
10,671
|
9,724
|
9,799
|
17,654
|
9,926
|
10,302
|
9,761
|
6,975
|
8,069
|
8,643
|
9,370
|
9,117
|
8,346
|
6,782
|
5,075
|
4,262
|
4,384
|
2,830
|
1,810
|
1,700
|
2,889
|
2,024
|
4,090
|
3,350
|
4,085
|
8,409
|
4,783
|
3,986
|
6,446
|
6,206
|
2,406
|
3,391
|
3,247
|
5,730
|
-610
|
-1,080
|
-680
|
-20,070
|
2,796
|
4,781
|
6,942
|
9,079
|
5,750
|
18,574
|
20,198
|
13,055
|
11,843
|
8,153
|
9,346
|
8,012
|
8,566
|
9,571
|
8,971
|
7,955
|
8,033
|
7,354
|
7,768
|
6,609
|
|
純利益率(%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.5
|
9.7
|
9.0
|
9.1
|
8.0
|
|
一株あたり利益
|
1.33
|
1.61
|
1.44
|
1.86
|
2.14
|
2.19
|
2.13
|
1.97
|
2
|
3.41
|
2.09
|
2.2
|
2.12
|
1.55
|
1.79
|
1.91
|
2.1
|
2.05
|
1.89
|
1.56
|
1.17
|
1
|
1.01
|
0.67
|
0.43
|
0.41
|
0.63
|
0.41
|
0.95
|
0.78
|
0.93
|
1.97
|
1.09
|
0.92
|
1.46
|
1.41
|
0.55
|
0.73
|
0.75
|
1.33
|
-0.14
|
-0.26
|
-0.15
|
-4.7
|
0.64
|
1.1
|
1.57
|
2.08
|
1.28
|
4.21
|
4.68
|
3.09
|
2.79
|
1.94
|
2.25
|
1.91
|
2.06
|
2.14
|
1.92
|
1.72
|
1.76
|
1.64
|
1.76
|
1.54
|
|
希薄化後一株あたり利益
|
1.33
|
1.6
|
1.44
|
1.85
|
2.14
|
2.18
|
2.13
|
1.97
|
2
|
3.41
|
2.09
|
2.2
|
2.12
|
1.55
|
1.79
|
1.91
|
2.1
|
2.05
|
1.89
|
1.56
|
1.17
|
1
|
1.01
|
0.67
|
0.43
|
0.41
|
0.63
|
0.41
|
0.95
|
0.78
|
0.93
|
1.97
|
1.09
|
0.92
|
1.46
|
1.41
|
0.55
|
0.73
|
0.75
|
1.33
|
-0.14
|
-0.26
|
-0.15
|
-4.7
|
0.64
|
1.1
|
1.57
|
2.08
|
1.28
|
4.21
|
4.68
|
3.09
|
2.79
|
1.94
|
2.25
|
1.91
|
2.06
|
2.14
|
1.92
|
1.72
|
1.76
|
1.64
|
1.76
|
1.54
|
|
配当性向(%)
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
|
-
|
-
|
-
|
57.6
|
-
|
-
|
-
|
66.9
|
|
一株あたり配当金
|
0.42
|
0.44
|
0.44
|
0.44
|
0.44
|
0.47
|
0.47
|
0.47
|
0.47
|
0.57
|
0.57
|
0.57
|
0.57
|
0.63
|
0.63
|
0.63
|
0.63
|
0.69
|
0.69
|
0.69
|
0.69
|
0.73
|
0.73
|
0.73
|
0.73
|
0.75
|
0.75
|
0.75
|
0.75
|
0.77
|
0.77
|
0.77
|
0.77
|
0.82
|
0.82
|
0.82
|
0.82
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.87
|
0.88
|
0.88
|
0.88
|
0.88
|
0.91
|
0.91
|
0.91
|
0.91
|
0.95
|
0.95
|
0.95
|
0.95
|
0.99
|
0.99
|
0.99
|
0.99
|
1.03
|